[MHB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MHB] MALAYSIA MARINE AND HEAVY ENG
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -117.26%
YoY- -121.03%
Quarter Report
Latest QR
Upcoming QR
MHB's Result
MHB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,191,298 887,656 554,162 256,720 2,459,033 1,737,893 1,301,639 -5.70%
PBT -135,032 -8,394 -6,162 -5,341 22,501 72,332 52,574 -
Tax 469 -6,167 -4,322 -2,622 21,944 -1,568 1,519 -54.15%
NP -134,563 -14,561 -10,484 -7,963 44,445 70,764 54,093 -
-
NP to SH -134,302 -14,630 -10,135 -7,576 43,886 71,018 54,054 -
-
Tax Rate - - - - -97.52% 2.17% -2.89% -
Total Cost 1,325,861 902,217 564,646 264,683 2,414,588 1,667,129 1,247,546 4.12%
-
Net Worth 2,558,559 2,683,679 2,668,639 2,673,920 2,683,359 2,704,640 2,689,119 -3.24%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,558,559 2,683,679 2,668,639 2,673,920 2,683,359 2,704,640 2,689,119 -3.24%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -11.30% -1.64% -1.89% -3.10% 1.81% 4.07% 4.16% -
ROE -5.25% -0.55% -0.38% -0.28% 1.64% 2.63% 2.01% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.46 55.48 34.64 16.05 153.69 108.62 81.35 -5.70%
EPS -8.40 -0.90 -0.60 -0.50 2.70 4.40 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5991 1.6773 1.6679 1.6712 1.6771 1.6904 1.6807 -3.24%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 74.46 55.48 34.64 16.05 153.69 108.62 81.35 -5.70%
EPS -8.40 -0.90 -0.60 -0.50 2.70 4.40 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5991 1.6773 1.6679 1.6712 1.6771 1.6904 1.6807 -3.24%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.915 1.01 1.13 1.05 1.00 1.04 1.21 -
P/RPS 1.23 1.82 3.26 6.54 0.65 0.96 1.49 -11.94%
P/EPS -10.90 -110.46 -178.39 -221.75 36.46 23.43 35.82 -
EY -9.17 -0.91 -0.56 -0.45 2.74 4.27 2.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.68 0.63 0.60 0.62 0.72 -14.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 07/02/17 27/10/16 02/08/16 27/04/16 03/02/16 03/11/15 28/07/15 -
Price 1.01 1.02 0.98 1.25 0.92 1.10 1.18 -
P/RPS 1.36 1.84 2.83 7.79 0.60 1.01 1.45 -4.16%
P/EPS -12.03 -111.55 -154.71 -263.99 33.54 24.78 34.93 -
EY -8.31 -0.90 -0.65 -0.38 2.98 4.04 2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.59 0.75 0.55 0.65 0.70 -6.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment